XML 36 R25.htm IDEA: XBRL DOCUMENT v3.4.0.3
Convertible 3.75% Senior Notes (Tables)
3 Months Ended
Mar. 31, 2016
Debt Disclosure [Abstract]  
Convertible Debt [Table Text Block]
At March 31, 2016 and December 31, 2015, the net carrying amount of the Notes and the remaining unamortized debt discount were as follows:
 
 
 
March 31,
 
December 31,
 
 
 
2016
 
2015
 
 
 
(in thousands)
 
 
 
 
 
 
 
 
 
Face amount of the Notes
 
$
143,750
 
$
143,750
 
Unamortized discount
 
 
34,950
 
 
36,759
 
Carrying amount of the Notes
 
$
108,800
 
$
106,991
 
Schedule of Long-term Debt Instruments [Table Text Block]
The assumptions used in connection with the valuation of the convertible option of the Notes issued December 16, 2014 utilizing the "with” and “without” method (discussed in Note 3) was as follows:
 
 
 
Initial Measurement
 
 
Measurement
 
 
Measurement
 
 
 
December 16,
 
 
December 31,
 
 
May 20,
 
 
 
2014
 
 
2014
 
 
2015
 
Issue date
 
 
12/17/2014
 
 
 
12/17/2014
 
 
 
12/17/2014
 
Maturity date
 
 
12/15/2019
 
 
 
12/15/2019
 
 
 
12/15/2019
 
Term
 
 
4.99
 
 
 
4.92
 
 
 
4.57
 
Principal (millions)
 
 
143.75
 
 
 
143.75
 
 
 
143.75
 
Coupon
 
 
3.75
%
 
 
3.75
%
 
 
3.75
%
Seniority
 
 
Senior unsecured
 
 
 
Senior unsecured
 
 
 
Senior unsecured
 
Conversion shares
 
 
88.572
 
 
 
88.572
 
 
 
88.572
 
Conversion price
 
$
11.29
 
 
$
11.29
 
 
$
11.29
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Stock price
 
$
9.45
 
 
$
8.80
 
 
$
5.73
 
Risk free rate
 
 
1.61
%
 
 
1.64
%
 
 
1.44
%
 
 
 
 
 
 
 
 
 
 
 
 
 
Volatility (rounded)
 
 
40.00
%
 
 
40.00
%
 
 
46.00
%
Interest Income and Interest Expense Disclosure [Table Text Block]
 For the three months ended March 31, 2016, and March 31, 2015, the Company recorded the following expenses in relation to the Notes:
 
 
 
Three months ended
 
 
 
March 31, 2016
 
March 31, 2015
 
 
 
 
 
 
 
 
 
 
 
(in thousands)
 
 
 
 
 
 
 
 
 
Interest Expense at 3.75% coupon rate
 
$
1,347
 
$
1,348
 
Debt discount amortization
 
 
1,809
 
 
1,590
 
Amortization of deferred financing costs
 
 
197
 
 
173
 
Total interest expense (1)
 
$
3,353
 
$
3,111
 
 
(1) Included within "Interest and other expense, net" on the Consolidated Statements of Operations